[AMWAY] QoQ Annualized Quarter Result on 31-Aug-2002 [#4]

Stock
[AMWAY] AMWAY (M) HOLDINGS BHD
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- 7.7%
YoY- 7.38%
Quarter Report
Latest QR
Upcoming QR
AMWAY's Result
AMWAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 424,882 396,738 442,128 387,129 375,562 380,424 407,160 2.88%
PBT 79,988 77,830 89,108 75,743 72,760 75,492 83,000 -2.43%
Tax -22,984 -22,524 -25,528 -19,878 -20,888 -22,268 -23,668 -1.93%
NP 57,004 55,306 63,580 55,865 51,872 53,224 59,332 -2.63%
-
NP to SH 57,004 55,306 63,580 55,865 51,872 53,224 59,332 -2.63%
-
Tax Rate 28.73% 28.94% 28.65% 26.24% 28.71% 29.50% 28.52% -
Total Cost 367,878 341,432 378,548 331,264 323,690 327,200 347,828 3.81%
-
Net Worth 230,119 223,591 220,261 205,506 187,370 184,097 210,490 6.12%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 93,143 24,660 49,312 - 104,094 131,498 49,333 52.81%
Div Payout % 163.40% 44.59% 77.56% - 200.68% 247.07% 83.15% -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 230,119 223,591 220,261 205,506 187,370 184,097 210,490 6.12%
NOSH 164,371 164,405 164,374 164,405 164,359 164,373 164,445 -0.03%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 13.42% 13.94% 14.38% 14.43% 13.81% 13.99% 14.57% -
ROE 24.77% 24.74% 28.87% 27.18% 27.68% 28.91% 28.19% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 258.49 241.32 268.98 235.47 228.50 231.44 247.60 2.91%
EPS 34.68 33.64 38.68 33.98 31.56 32.38 36.08 -2.60%
DPS 56.67 15.00 30.00 0.00 63.33 80.00 30.00 52.87%
NAPS 1.40 1.36 1.34 1.25 1.14 1.12 1.28 6.16%
Adjusted Per Share Value based on latest NOSH - 164,350
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 258.44 241.32 268.93 235.48 228.44 231.40 247.66 2.88%
EPS 34.67 33.64 38.67 33.98 31.55 32.37 36.09 -2.64%
DPS 56.66 15.00 30.00 0.00 63.32 79.99 30.01 52.81%
NAPS 1.3998 1.36 1.3398 1.25 1.1397 1.1198 1.2804 6.12%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 6.35 5.95 5.80 6.00 6.05 5.70 4.98 -
P/RPS 2.46 2.47 2.16 2.55 2.65 2.46 2.01 14.43%
P/EPS 18.31 17.69 14.99 17.66 19.17 17.60 13.80 20.76%
EY 5.46 5.65 6.67 5.66 5.22 5.68 7.24 -17.16%
DY 8.92 2.52 5.17 0.00 10.47 14.04 6.02 30.00%
P/NAPS 4.54 4.38 4.33 4.80 5.31 5.09 3.89 10.86%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 28/07/03 21/04/03 23/01/03 31/10/02 23/07/02 23/04/02 29/01/02 -
Price 6.30 6.15 5.95 5.95 5.95 6.20 5.85 -
P/RPS 2.44 2.55 2.21 2.53 2.60 2.68 2.36 2.24%
P/EPS 18.17 18.28 15.38 17.51 18.85 19.15 16.21 7.91%
EY 5.50 5.47 6.50 5.71 5.30 5.22 6.17 -7.38%
DY 8.99 2.44 5.04 0.00 10.64 12.90 5.13 45.40%
P/NAPS 4.50 4.52 4.44 4.76 5.22 5.54 4.57 -1.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment